(FY)Feb 29, 2024 | (FY)Feb 28, 2023 | (FY)Nov 30, 2022 | (FY)Nov 30, 2021 | (FY)Nov 30, 2020 | (FY)Nov 30, 2019 | (FY)Nov 30, 2018 | (FY)Nov 30, 2017 | (FY)Nov 30, 2016 | (FY)Nov 30, 2015 | |
---|---|---|---|---|---|---|---|---|---|---|
Operating cash flow (Indirect Method) | ||||||||||
Cash from operating activities | -157.55%-827M | -30.17%1.44B | 1.38%2.06B | -22.49%2.03B | -20.20%2.62B | -15.04%3.28B | 20.79%3.86B | 4.93%3.2B | 725.60%3.05B | -109.95%-487.19M |
Net profit before non-cash adjustment | -3,163.64%-337M | -93.13%11M | -74.84%160M | -33.40%636M | 19.97%955M | -46.25%796M | -15.23%1.48B | -12.06%1.75B | 53.50%1.99B | -18.44%1.29B |
Total adjustment of non-cash items | -17.87%1.97B | 42.64%2.4B | -4.33%1.68B | -19.97%1.76B | 42.31%2.19B | -4.52%1.54B | -1.71%1.61B | 14.43%1.64B | 6.17%1.43B | 6.15%1.35B |
-Depreciation and amortization | -27.26%1.02B | 21.12%1.41B | -4.13%1.16B | 7.17%1.21B | 7.32%1.13B | 3.04%1.05B | -1.35%1.02B | 21.46%1.04B | 3.42%852.1M | 8.24%823.91M |
-Reversal of impairment losses recognized in profit and loss | 16.97%648M | 109.06%554M | -32.05%265M | -38.19%390M | 31.73%631M | 12.18%479M | 6.75%427M | -0.61%400M | 231.51%402.45M | -45.42%121.4M |
-Assets reserve and write-off | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 68.88%-1.05M | 99.63%-3.37M |
-Share of associates | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | 1,809.21%13.27M | --695K |
-Disposal profit | -43.69%58M | 39.19%103M | -9.76%74M | -24.07%82M | 42.11%108M | -37.19%76M | -18.24%121M | 87.14%148M | -10.55%79.08M | -21.56%88.42M |
-Net exchange gains and losses | --0 | --0 | --0 | --0 | -60.00%2M | 150.00%5M | -33.33%2M | -83.60%3M | 3,332.33%18.3M | 96.46%-566K |
-Pension and employee benefit expenses | ---- | ---- | ---- | ---- | ---- | ---- | ---- | ---- | -91.96%21.95M | -74.86%272.9M |
-Other non-cash items | -28.23%239M | 85.00%333M | 146.58%180M | -77.40%73M | 554.93%323M | -265.12%-71M | -23.21%43M | 14.74%56M | 1.33%48.81M | 56.80%48.16M |
Changes in working capital | -152.72%-2.46B | -556.81%-973M | 158.36%213M | 31.39%-365M | -156.36%-532M | 23.72%944M | 499.48%763M | 48.88%-191M | 88.07%-373.63M | -253.68%-3.13B |
-Change in receivables | -196.46%-587M | 50.62%-198M | -82.27%-401M | -153.01%-220M | 149.05%415M | -819.57%-846M | -233.33%-92M | 174.80%69M | -113.31%-92.25M | 1,024.54%693.33M |
-Change in inventory | -8.28%-929M | 10.90%-858M | -259.33%-963M | -56.73%-268M | 60.60%-171M | -611.48%-434M | 45.05%-61M | -117.73%-111M | 271.03%625.97M | -170.46%-365.99M |
-Change in payables | -1,600.00%-855M | -94.42%57M | 275.37%1.02B | 119.05%272M | -169.90%-1.43B | 256.54%2.04B | 1,690.63%573M | 102.69%32M | 65.27%-1.19B | -261.21%-3.42B |
-Provision for loans, leases and other losses | -95.36%7M | -27.75%151M | -5.43%209M | -7.53%221M | -25.78%239M | 203.77%322M | 49.30%106M | --71M | ---- | ---- |
-Changes in other current assets | 272.73%19M | -131.43%-11M | 59.09%35M | 340.00%22M | 104.00%5M | -412.50%-125M | 167.80%40M | -120.99%-59M | 842.23%281.08M | -130.06%-37.87M |
-Changes in other current liabilities | 0.00%-114M | -136.54%-114M | 179.59%312M | -196.08%-392M | 2,650.00%408M | -108.12%-16M | 202.07%197M | ---193M | ---- | ---- |
Dividends paid (cash flow from operating activities) | ||||||||||
Dividends received (cash flow from operating activities) | ||||||||||
Interest paid (cash flow from operating activities) | -700.00%-8M | -1M | 0 | 0 | 0 | 0 | 0 | 0 | 78.78%-94K | 88.34%-443K |
Interest received (cash flow from operating activities) | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -49.87%7.56M | 13.26%15.09M |
Tax refund paid | 88.28%-62M | 10.19%-529M | 31.27%-589M | -54.41%-857M | 17.04%-555M | 3.60%-669M | 39.86%-694M | -80.90%-1.15B | 38.35%-637.93M | -87.45%-1.03B |
Other operating cash inflow (outflow) | -100.00%-2M | 0.00%-1M | 0.00%-1M | -1M | 0 | 0 | 0 | 0 | 0 | -1K |
Operating cash flow | -199.23%-899M | -38.28%906M | 25.26%1.47B | -43.22%1.17B | -21.01%2.06B | -17.54%2.61B | 55.04%3.17B | -15.45%2.04B | 260.39%2.42B | -134.60%-1.51B |
Investing cash flow | ||||||||||
Net PPE purchase and sale | -29.15%-1.54B | -29.50%-1.19B | 45.99%-922M | -32.84%-1.71B | 31.17%-1.29B | -35.98%-1.87B | 12.16%-1.37B | -56.74%-1.56B | 37.72%-997.19M | -39.60%-1.6B |
Net intangibles purchase and sale | -132.50%-93M | -2.56%-40M | 69.77%-39M | 8.51%-129M | 49.28%-141M | -141.74%-278M | 71.67%-115M | -82.09%-406M | -954.29%-222.96M | 46.92%-21.15M |
Net business purchase and sale | ---- | ---- | ---- | ---- | ---- | ---- | ---- | --26M | ---- | -410.01%-51.35M |
Net investment product transactions | ---- | ---- | ---- | ---- | ---- | --199M | ---- | --53M | ---- | -300.00%-40M |
Net changes in other investments | -57.95%-477M | -27.97%-302M | -26.20%-236M | 31.50%-187M | 45.94%-273M | -8.84%-505M | -32.95%-464M | -124.67%-349M | 1,829.88%1.41B | 80.84%-81.77M |
Investing cash flow | -37.50%-2.11B | -28.32%-1.54B | 40.83%-1.2B | -19.07%-2.02B | 30.68%-1.7B | -25.56%-2.45B | 12.82%-1.95B | -1,251.94%-2.24B | 110.83%194.37M | -9.91%-1.8B |
Financing cash flow | ||||||||||
Net issuance payments of debt | 275.00%3B | 0.00%800M | --800M | --0 | ---- | ---- | ---- | ---- | ---- | 32.40%-314.5M |
Net common stock issuance | ---- | ---- | ---- | ---- | --0 | --0 | ---- | ---- | ---499.91M | ---- |
Increase or decrease of lease financing | 14.29%-6M | -16.67%-7M | -500.00%-6M | ---1M | ---- | ---- | ---- | ---- | ---- | ---- |
Cash dividends paid | 0.00%-272M | -0.37%-272M | 0.00%-271M | -0.37%-271M | 0.00%-270M | 0.00%-270M | 8.16%-270M | -21.38%-294M | 14.91%-242.21M | -16.46%-284.63M |
Net other fund-raising expenses | 50.00%-1M | -100.00%-2M | ---1M | ---- | ---1M | ---- | ---- | ---- | ---- | ---- |
Financing cash flow | 424.28%2.72B | -0.57%519M | 291.91%522M | -0.37%-272M | -0.37%-271M | 0.00%-270M | 8.16%-270M | 60.38%-294M | -23.87%-742.12M | 20.76%-599.13M |
Net cash flow | ||||||||||
Beginning cash position | -3.45%3.05B | 0.00%3.16B | -26.24%3.16B | 2.22%4.28B | -2.54%4.19B | 28.18%4.3B | -12.84%3.35B | 94.14%3.85B | -66.15%1.98B | 50.63%5.86B |
Current changes in cash | -161.26%-290M | -114.00%-111M | 170.61%793M | -1,294.68%-1.12B | 187.04%94M | -111.40%-108M | 293.66%947M | -126.15%-489M | 147.92%1.87B | -298.40%-3.9B |
Effect of exchange rate changes | --0 | --0 | --0 | --0 | --0 | --0 | 66.67%-1M | 19.27%-3M | -437.21%-3.72M | -26.73%1.1M |
Cash adjustments other than cash changes | 3,450.00%71M | 100.00%2M | 200.00%1M | 0.00%-1M | 0.00%-1M | 0.00%-1M | 50.00%-1M | -199,900.00%-2M | -100.00%-1K | --27.32M |
End cash Position | -7.18%2.83B | -22.84%3.05B | 25.13%3.95B | -26.24%3.16B | 2.22%4.28B | -2.54%4.19B | 28.18%4.3B | -12.84%3.35B | 94.14%3.85B | -66.15%1.98B |
Free cash flow | -672.56%-2.53B | -164.69%-328M | 176.36%507M | -204.08%-664M | 36.32%638M | -72.16%468M | 2,141.33%1.68B | -93.74%75M | 138.26%1.2B | -198.74%-3.13B |
Currency Unit | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY | JPY |
Accounting Standards | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP | NonUS-GAAP |
No Data
No Data